Laserfiche WebLink
Closure Cost Estimate <br /> Fleets(Crews) <br /> Project Name: REX Exploration Montrose County Colorado-Notice or Exploration <br /> Date of Submittal: December 2022 <br /> File Name: REX_NOI_SRCE_Ver_1_4_1_017_NVb.xlsm <br /> Model Version:Version 1.4.1 <br /> Cost Data:User Data <br /> Cost Data File:20220801_SRCE_Cost_Data_File_1_12_Std_2022.xlsm <br /> Cost Estimate Type:Surety Cost Basis:N.Nevada Notice Level <br /> EQUIPMENT FLEETS <br /> EQUIPMENT TOTAL LABOR TOTAL <br /> Standard UNIT COST UNIT COST COST <br /> ACTIVITY AND FLEET Crew Size (Hourly) (Hourly) (Hourly) <br /> B-10Y-General Compaction <br /> General Laborer 1 1 $0.001 $50.101 $50.10 <br /> CS533E Vibratory Roller 1 $47.051 $70.491 $117.54 <br /> Totalsl 1 $47.051 $120.591 $167.64 <br /> B-11 L-Fine Grading for Evaporation Pond Liner Base <br /> General Laborer 1 i $0.00 $50.101 $50.10 <br /> 14G/H 1 1 $212.11 1 $72.281 $284.39 <br /> Totalsl 1 1 $212.111 $122.381 $334.49 <br /> B-11 M-Backhoe Work <br /> 420D 4WD Backhoe 1 1 1 $50.82 $72.28 $123.10 <br /> Totalsl 1 1 $50.821 $72.28 $123.10 <br /> B-12G-Rip-Rap Machine Placed(Modified) <br /> 966G 1 $171.29 $72.28 $243.57 <br /> 325C 1 $124.78 $72.28 $197,06 <br /> Light Truck-1.5 Ton 1 $47.401 $0.001 $47.40 <br /> Totalsl 1 $343.471 $144.561 $488.03 <br /> B-13-Grouted Rip-Rap&Gabion Baskets <br /> General Laborer 4 $0.00 $200.401 $200.40 <br /> Foreman 1 $0.001i $93.431 $93.43 <br /> 20 Ton Cranc 1 $271.771 $72.28 $344.05 <br /> Totalsl 1 1 $271.771 $366.111 $637.88 <br /> B-14 PVC Drain Pipe Installation <br /> Foreman 1 $0.00 $93.43 $93.43 <br /> General Laborer 4 $0.00 $200.40 $200A0 <br /> 420D 4WD Backhoe 1 $50.82 $72.28 $123.10 <br /> Light Truck-1.5 Ton 1 $47.40 $0.00 $47.40 <br /> Totals $98.22 $366.11 $464.33 <br /> B-20-Remove Pipelines <br /> Foreman 1 1 $0.00 $93.43 $93.43 <br /> Skilled Laborer 1 $0.00 $50.72 $50.72 <br /> General Laborer 1 $0.00 $50.10 $50.10 <br /> Light Truck-1.5 Ton 1 $47.40 $0.00 $47.40 <br /> Totals $47.40 $194.25 $241.65 <br /> B-22A-HDEP Installation-Pipe or Liner <br /> Skilled Laborer 1 $0.00 $50.72 $50.72 <br /> General Laborer 2 $0.00 $100.20 $100.20 <br /> D711 1 $168.88 $71.22 $240,10 <br /> Light Truck-1.5 Ton 1 $47.40 $0-00 $47.40 <br /> 420D 4WD Backhoe 1 $50.82 $72.28 $123.15 <br /> Generator 5KW 1 $14.69 $0.00 $14.69 <br /> HDEP Welder(pipe or liner 1 $44.36 $0.00 $44.36 <br /> Totals $326,15 $294.42 $620.57 <br /> B-80A-Install Barbed Wire Fence <br /> General Laborer 1 3 1 $0.001 $150.30 $150.30 <br /> Light Truck-1.5 Ton 1 $47.40 $0.00 $47.40 <br /> Totals $47A0 $150.30 $197.70 <br /> 31212023 <br /> 34 of 56 Fleets(Crews) <br />